Property Info
- MLS TB8328243
- Unit No 127
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1376
- Foundation Other
- Min Lease Other
- HOA Fees $501.00
Interior Features
- Walk-In Closet(s)
Cash Flow
Cap Rate7.5 | Gross Yield11.2% | Annual Rent$25,200.00 | Property Taxes$2,362.09 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
Estimated Expenses | $2,362.09 | $11,810.45 | $23,620.90 | |||
Net Cash Flow | $22,837.91 | $114,189.55 | $228,379.10 | |||
HOA Fees | $6,012.00 | $30,060.00 | $60,120.00 |